CashFlowRE
Sign in Sign up
5758 Taggart Dr Multi-family
F Composite 27.72
Why this score? — see what drove the F grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +7.5/15.0
  • Cash flow +6.6/30.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • DSCR +0.9/10.0
  • 1% rule +0.5/10.0
  • Appreciation +0.0/10.0

$389,000

5758 Taggart Dr · Chattanooga, TN 37343
6 bd · 10.0 ba · 2,872 sqft · MultiFamily public records · 28 Days on market
Built 1970 0.29 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Multigenerational living, investment opportunity, or live in one side and rent the other. After successfully renting this property for decades, the seller decided to complete several upgrades and a ''freshening'' of the interior and is now ready to pass on to a new owner. New exterior paint, roof under 5 years old, and a newer HVAC unit make this a quick money making opportunity. Rentals in that area are currently renting between $1500-$1800/mo for each side. Just off of Hwy 153 ensures an easy commute into Hixson, Chattanooga, Soddy, Red Bank or Sale Creek. Lake Forest boasts duplexes as well as single family homes in a well established neighborhood only minutes from shopping and restauran

Key facts

  • New exterior paint
  • Newer hvac unit
  • 0.29 acre lot

Tags

INVESTMENT OPPORTUNITYNEW EXTERIOR PAINTROOF UNDER 5 YEARS OLDNEWER HVAC UNITWELL ESTABLISHED NEIGHBORHOODMINUTES FROM SHOPPING

Property features AI

Finance

  • Other: Property used for residential income
  • HOA & community: No community amenities listed

Exterior

  • Parking: Concrete driveway
  • Utilities: Public water; Public sewer; Electricity connected; Phone available; Sewer connected; Water connected
  • Home design: Duplex; Two stories; Updated/remodeled
  • Construction: Wood siding; Block and slab foundation; Built as a duplex
  • Exterior features: Shingle roof; No pool or spa; No fencing; No patio or porch

Interior

  • Kitchen: Free‑standing refrigerator; Free‑standing range; Electric range
  • Bedrooms: Unfurnished units
  • Flooring: Carpet; Tile; Vinyl
  • Bathrooms: 2 full bathrooms; 16 half bathrooms
  • Heating & cooling: Central heat; Central air conditioning
  • Interior features: Finished basement; Rain gutters
  • Laundry & utility: Laundry closet; Laundry room; Electric water heater; Water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 6-bed/10.0-bath multifamily listed at $389k.

Deal economics

  • At list price, monthly cash flow is $-632 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $277k (28.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $214k (45.1% below list).
  • Recommended offer: $214k (45.1% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 3.4% in Chattanooga — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 78/100 on livability (#3 in TN, #2,582 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, cost of living A+; Watch: employment D+, crime F.
  • Hamilton County (urban): math 31% / reading 31% proficiency, ranked #42 of 139 in TN (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hixson Elementary (math 24% / reading 20%, grade F, #601 of 952 statewide, top 66%, 402 students, 0% FRL); Hixson Middle School (math 27% / reading 20%, grade F, #162 of 333 statewide, top 50%, 607 students, 0% FRL); Hixson High School (math 22% / reading 32%, grade F, #104 of 332 statewide, top 33%, 935 students, 0% FRL) — zoned schools average 0% FRL vs 52% district-wide (52 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+2.4%/yr); 459 active listings in the ZIP; solid renter incomes; 2,133 units permitted in Hamilton County in 2024 (405 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($82k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Hamilton County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($383k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 8→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,513 (45.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.55%
Cap rate
4.34%
Cash-on-cash
-6.96%
DSCR
0.69
GRM
15.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.41% rent growth · sell at horizon

5-year hold
IRR
-29.0%
Equity multiple
0.04×
Total profit
$-104,723
Equity at exit
$58,001
10-year hold
IRR
-31.5%
Equity multiple
-0.37×
Total profit
$-148,899
Equity at exit
$33,634

Cash invested: $108,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Tennessee
87 Strongly Landlord-Friendly · R+13
County
— inherits STATE
City
— inherits STATE
14-day notice (URLTA); generally landlord-favorable; Nashville court paced moderate.

ZIP-level market 37343

Rents YoY
2.4%
Active inventory
459
Price-to-rent
15.2×

Monthly cashflow live

Estimated rent
$2,135 medium interval (Pro) →
Mortgage (P&I)
$2,040
Tax from tax record
$116 /mo · $1,397/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$448
Net cashflow
$-632

Break-even live

Break-even rent $2,935
Max offer price $277,408
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$97,250
Closing costs
$11,670
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 16 events

  1. 2026-06-18
    days on market $389,000 Active 28 DOM
  2. 2026-06-17
    days on market $389,000 Active 27 DOM
  3. 2026-06-16
    days on market $389,000 Active 26 DOM
  4. 2026-06-15
    days on market $389,000 Active 25 DOM
  5. 2026-06-14
    days on market $389,000 Active 23 DOM
  6. 2026-06-10
    days on market $389,000 Active 20 DOM
  7. 2026-06-09
    days on market $389,000 Active 19 DOM
  8. 2026-06-08
    days on market $389,000 Active 18 DOM
  9. 2026-06-07
    days on market $389,000 Active 17 DOM
  10. 2026-06-05
    days on market $389,000 Active 14 DOM
  11. 2026-06-03
    days on market $389,000 Active 13 DOM
  12. 2026-06-02
    days on market $389,000 Active 12 DOM
  13. 2026-06-01
    days on market $389,000 Active 11 DOM
  14. 2026-05-31
    days on market $389,000 Active 10 DOM
  15. 2026-05-30
    days on market $389,000 Active 9 DOM
  16. 2026-05-20
    listed $389,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TN · Resets to sale price

Current annual tax
$1,397 · $116/mo
Projected year-2 tax
$2,762 · $230/mo
Expected delta
+$1,365/yr (+$114/mo · 97.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 8 d/yr ≥105°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$25,622
− Mortgage interest
−$21,790
− Property taxes
−$1,397
− Insurance
−$1,945
− Repairs & maintenance
−$2,050
− Management
−$2,050
− Depreciation
−$11,316
Taxable loss
−$14,926
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,582
After-tax cash flow
$-3,998/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Hamilton County
NCES district ID
4701590
Math proficiency
31% ▼ -10.00%
Reading proficiency
31% ▼ -3.00%
Median HH income
$47,456
Composite
26.8/100
National rank
#7122
State rank
#42 of 139 in TN

Livability — Chattanooga

Score
78/100
State rank
#3
US rank
#2582

Category grades

Amenities A+ Commute A+ Cost of living A+ Crime F Employment D+ Housing A+ Health & safety A User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chattanooga, TN
County
Hamilton County · 312,777 people
City population
131,999
Metro
Chattanooga, TN-GA
Population (ZIP)
45,101
Household income
$82,227
Rent vs Own
24.0% rent · 76.0% own
Severe rent burden
1152.0

Population outlook (Hamilton County) Hauer SSP2

Today (2025)
393,784 people
By 2030
412,983 · +4.9%
By 2040
449,502 · +14.1%
By 2050
484,341 · +23.0%
By 2075
565,746 · +43.7%
By 2100
618,394 · +57.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 7% Two or more races 6% Black 5% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Slovak 2% Romanian 2% Lithuanian 2%
Foreign-born
5% · Canada, Vietnam, South Korea
Languages at home
92% English-only · Spanish 5% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Hamilton

2024 margin
R (+13.1) · D 42.7% · R 55.7% · Other 1.6%
2008→2024 swing
-1.2pp toward R · 2008: -11.8pp · 2024: -13.1pp
All cycles
2024: R+13.1 2020: R+9.7 2016: R+16.6 2012: R+14.8 2008: R+11.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -324.61%
Current HPI
260.3778
Rent YoY
▲ 2.41%
Metro
Chattanooga, TN-GA
State GDP YoY
▲ 2.78%
F500 in state
22

Industry mix (Fortune 500 HQ in TN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-20 Listed $389,000 GCAR

Property tax history

+1.1%/yr

Latest (2025): $1,397 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…